Flat
N3
0 beds
0 baths
Regents Park Road, London N3
London, England · N3
View property listing
Initial Investment
£510,250First YearProfit From Rental Income
£114,631
↗ 22%After 5 Years
Change In Property Value
£146,585
↗ 10%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £92,304 | £93,689 | £96,031 | £98,432 | £101,384 | £481,839 |
| Total Expenses | £67,569 | £67,753 | £68,031 | £68,314 | £68,652 | £340,320 |
| Profit Before Tax | £24,735 | £25,935 | £28,000 | £30,117 | £32,732 | £141,520 |
| Profit After Tax | £20,035 | £21,008 | £22,680 | £24,395 | £26,513 | £114,631 |
| Change In Property Value | £14 | £14 | £28,401 | £50,695 | £67,461 | £146,585 |
| Net Return | £20,050 | £21,022 | £51,081 | £75,090 | £93,974 | £261,215 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change